Financial Snapshot

Revenue
$2.596B
TTM
Gross Margin
23.62%
TTM
Net Earnings
$81.59M
TTM
Current Assets
$1.284B
Q3 2022
Current Liabilities
$916.7M
Q3 2022
Current Ratio
140.07%
Q3 2022
Total Assets
$2.691B
Q3 2022
Total Liabilities
$2.142B
Q3 2022
Book Value
$548.5M
Q3 2022
Cash
$470.5M
Q3 2022
P/E
54.57
Nov 14, 2024 EST
Free Cash Flow

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003
Revenue $2.404B $1.934B $1.701B $1.493B $1.355B $1.109B $973.2M $636.4M $796.7M $744.7M $640.6M $549.7M $469.4M $590.8M $493.4M $492.7M $506.4M $456.6M $366.8M
YoY Change 24.33% 13.69% 13.94% 10.17% 22.24% 13.92% 52.92% -20.12% 6.98% 16.25% 16.54% 17.11% -20.55% 19.74% 0.14% -2.71% 10.91% 24.48%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003
Revenue $2.404B $1.934B $1.701B $1.493B $1.355B $1.109B $973.2M $636.4M $796.7M $744.7M $640.6M $549.7M $469.4M $590.8M $493.4M $492.7M $506.4M $456.6M $366.8M
Cost Of Revenue $1.841B $1.486B $1.315B $1.160B $1.058B $849.8M $741.3M $530.1M $603.1M $564.8M $492.9M $412.5M $352.3M $452.3M $369.1M $340.0M $333.5M $285.0M $230.5M
Gross Profit $563.9M $447.4M $386.0M $333.3M $296.8M $258.8M $231.9M $106.3M $193.6M $179.9M $147.7M $137.2M $117.1M $138.5M $124.3M $152.7M $172.9M $171.6M $136.3M
Gross Profit Margin 23.45% 23.14% 22.69% 22.33% 21.9% 23.34% 23.83% 16.71% 24.3% 24.16% 23.06% 24.96% 24.95% 23.44% 25.19% 30.99% 34.14% 37.58% 37.16%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003
Selling, General & Admin $290.0M $222.0M $200.9M $182.5M $184.2M $148.0M $140.9M $70.52M $117.9M $110.8M $93.30M $84.50M $77.30M $95.10M $90.50M $113.7M $133.0M $128.5M $107.1M
YoY Change 30.63% 10.51% 10.08% -0.92% 24.47% 4.98% 99.86% -40.19% 6.41% 18.76% 10.41% 9.31% -18.72% 5.08% -20.4% -14.51% 3.5% 19.98%
% of Gross Profit 51.43% 49.61% 52.03% 54.75% 62.05% 57.17% 60.77% 66.32% 60.9% 61.59% 63.17% 61.59% 66.01% 68.66% 72.81% 74.46% 76.92% 74.88% 78.58%
Research & Development $65.86M $52.60M $46.69M $41.22M $39.85M $22.33M $15.12M $787.0K $14.20M $12.30M $5.100M $5.500M $4.400M $6.600M $6.500M $16.40M $22.40M $25.00M $17.40M
YoY Change 25.2% 12.67% 13.26% 3.44% 78.49% 47.64% 1821.6% -94.46% 15.45% 141.18% -7.27% 25.0% -33.33% 1.54% -60.37% -26.79% -10.4% 43.68%
% of Gross Profit 11.68% 11.76% 12.09% 12.37% 13.43% 8.63% 6.52% 0.74% 7.33% 6.84% 3.45% 4.01% 3.76% 4.77% 5.23% 10.74% 12.96% 14.57% 12.77%
Depreciation & Amortization $122.2M $95.51M $86.93M $48.73M $43.65M $32.37M $30.90M $8.962M $24.35M $25.65M $14.36M $15.45M $14.61M $13.08M $15.81M $44.89M $25.13M $20.60M $18.55M
YoY Change 27.93% 9.86% 78.38% 11.66% 34.83% 4.77% 244.74% -63.2% -5.07% 78.62% -7.06% 5.75% 11.7% -17.27% -64.78% 78.63% 21.99% 11.05%
% of Gross Profit 21.67% 21.35% 22.52% 14.62% 14.7% 12.51% 13.32% 8.43% 12.58% 14.26% 9.72% 11.26% 12.48% 9.44% 12.72% 29.4% 14.53% 12.0% 13.61%
Operating Expenses $355.8M $274.6M $247.6M $223.7M $224.0M $170.3M $156.1M $71.30M $132.0M $122.9M $98.50M $90.20M $82.30M $104.7M $97.10M $130.1M $155.5M $153.5M $124.5M
YoY Change 29.59% 10.92% 10.67% -0.14% 31.56% 9.11% 118.88% -45.99% 7.4% 24.77% 9.2% 9.6% -21.39% 7.83% -25.37% -16.33% 1.3% 23.29%
Operating Profit $208.0M $172.8M $138.5M $109.6M $72.81M $88.50M $75.87M $35.04M $61.60M $57.00M $49.20M $47.00M $34.80M $33.80M $27.20M $22.60M $17.40M $18.10M $11.80M
YoY Change 20.35% 24.8% 26.34% 50.56% -17.73% 16.65% 116.54% -43.12% 8.07% 15.85% 4.68% 35.06% 2.96% 24.26% 20.35% 29.89% -3.87% 53.39%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003
Interest Expense -$15.62M -$19.96M -$13.47M -$5.916M -$2.546M -$11.24M -$9.528M -$4.866M -$6.200M -$6.700M -$6.500M -$4.400M -$200.0K -$6.300M -$4.300M -$8.100M -$9.200M -$8.900M -$3.700M
YoY Change -21.72% 48.11% 127.74% 132.36% -77.34% 17.94% 95.81% -21.52% -7.46% 3.08% 47.73% 2100.0% -96.83% 46.51% -46.91% -11.96% 3.37% 140.54%
% of Operating Profit -7.51% -11.55% -9.73% -5.4% -3.5% -12.7% -12.56% -13.89% -10.06% -11.75% -13.21% -9.36% -0.57% -18.64% -15.81% -35.84% -52.87% -49.17% -31.36%
Other Income/Expense, Net -$8.385M -$6.930M -$5.179M -$2.374M -$18.57M $0.00 -$200.0K $200.0K $500.0K -$400.0K $1.900M $2.900M $3.300M $8.600M $2.700M
YoY Change 21.0% 33.81% 118.16% -87.22% -100.0% -60.0% -225.0% -121.05% -34.48% -12.12% -61.63% 218.52%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003
Pretax Income $184.0M $143.8M $119.8M $101.3M $51.69M $77.26M $66.34M $30.17M $55.30M $50.30M $43.00M $42.60M $36.80M $26.90M $24.70M $14.30M $10.00M $17.70M $10.80M
YoY Change 28.0% 19.96% 18.27% 96.04% -33.1% 16.47% 119.89% -45.44% 9.94% 16.98% 0.94% 15.76% 36.8% 8.91% 72.73% 43.0% -43.5% 63.89%
Income Tax $42.61M $31.27M $27.20M $24.30M $17.60M $21.16M $15.98M $10.07M $8.900M $6.600M $5.700M $6.500M $8.300M $3.500M $1.900M $3.500M $5.200M $4.600M $2.500M
% Of Pretax Income 23.16% 21.75% 22.7% 23.98% 34.05% 27.39% 24.09% 33.39% 16.09% 13.12% 13.26% 15.26% 22.55% 13.01% 7.69% 24.48% 52.0% 25.99% 23.15%
Net Earnings $54.59M $46.78M $38.82M $32.37M $10.35M $22.45M $19.83M $80.83M $81.00M $24.00M $43.00M $18.40M $19.10M $12.40M $37.30M $10.00M $200.0K $8.100M $3.100M
YoY Change 16.69% 20.49% 19.94% 212.64% -53.88% 13.19% -75.47% -0.21% 237.5% -44.19% 133.7% -3.66% 54.03% -66.76% 273.0% 4900.0% -97.53% 161.29%
Net Earnings / Revenue 2.27% 2.42% 2.28% 2.17% 0.76% 2.02% 2.04% 12.7% 10.17% 3.22% 6.71% 3.35% 4.07% 2.1% 7.56% 2.03% 0.04% 1.77% 0.85%
Basic Earnings Per Share
Diluted Earnings Per Share $3.544M $3.059M $2.530M $2.194M $702.7K $1.446M $1.352M $5.610M $5.745M $1.739M $3.139M $1.363M $1.404M $939.4K $2.826M $751.9K $15.63K $750.0K $238.5K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003
Cash & Short-Term Investments $512.5M $533.2M $405.2M $295.3M $260.8M $275.7M $283.4M $129.7M $100.8M $126.1M $107.7M $148.7M $158.2M $156.8M $177.5M $116.4M $81.80M $107.2M
YoY Change -3.89% 31.6% 37.21% 13.22% -5.4% -2.73% 118.61% 28.63% -20.06% 17.08% -27.57% -6.01% 0.89% -11.66% 52.49% 42.3% -23.69%
Cash & Equivalents $485.4M $501.7M $368.7M $268.5M $245.9M $238.2M $249.1M $107.4M $82.10M $111.2M $88.20M $110.5M $100.2M $110.6M $161.5M $116.4M $81.80M $107.2M
Short-Term Investments $27.07M $31.53M $36.49M $26.79M $14.87M $37.53M $34.29M $22.24M $18.60M $14.90M $19.50M $38.20M $58.00M $46.20M $16.00M
Other Short-Term Assets $0.00 $19.30M $19.70M $33.60M $23.10M $22.40M $16.10M $18.80M $19.20M $37.20M $35.20M
YoY Change -100.0% -2.03% -41.37% 45.45% 3.13% 39.13% -14.36% -2.08% -48.39% 5.68%
Inventory $21.22M $23.99M $8.636M $3.882M $3.299M $3.953M $4.807M $2.259M $2.400M $2.100M $2.500M $5.600M $2.400M $2.800M $3.200M $3.100M $3.800M $4.700M
Prepaid Expenses
Receivables $696.3M $519.9M $486.0M $441.5M $385.8M $308.3M $257.6M $195.3M $201.1M $201.9M $163.2M $154.4M $130.2M $158.2M $179.7M $165.4M $156.2M $144.5M
Other Receivables $72.12M $83.82M $65.71M $40.46M $44.91M $45.68M $43.11M $14.98M $15.40M $19.10M $0.00 $0.00 $0.00 $0.00 $100.0K $0.00 $900.0K $0.00
Total Short-Term Assets $1.302B $1.161B $965.5M $781.1M $694.8M $633.7M $589.0M $358.5M $338.9M $369.0M $307.0M $331.8M $313.4M $333.8M $379.2M $304.1M $279.9M $291.6M
YoY Change 12.17% 20.23% 23.61% 12.42% 9.65% 7.59% 64.29% 5.78% -8.16% 20.2% -7.47% 5.87% -6.11% -11.97% 24.7% 8.65% -4.01%
Property, Plant & Equipment $172.7M $173.6M $147.2M $29.18M $29.81M $26.13M $22.00M $20.13M $19.40M $21.50M $19.20M $12.40M $10.00M $15.20M $15.80M $18.50M $23.50M $26.50M
YoY Change -0.5% 17.94% 404.38% -2.1% 14.07% 18.76% 9.33% 3.74% -9.77% 11.98% 54.84% 24.0% -34.21% -3.8% -14.59% -21.28% -11.32%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $28.90M $28.31M $26.02M $25.71M $25.32M $41.29M $30.88M $202.9M $162.0M $3.400M $79.90M $6.000M $13.60M $19.50M $3.800M $2.100M $20.30M $24.40M
YoY Change 2.08% 8.8% 1.21% 1.56% -38.69% 33.73% -84.78% 25.24% 4664.71% -95.74% 1231.67% -55.88% -30.26% 413.16% 80.95% -89.66% -16.8%
Other Assets $70.04M $62.62M $61.07M $37.34M $32.46M $29.64M $27.85M $93.51M $90.10M $85.70M $65.00M $73.90M $44.10M $58.00M $52.80M $107.7M $103.3M $96.40M
YoY Change 11.85% 2.54% 63.57% 15.02% 9.52% 6.41% -70.21% 3.78% 5.13% 31.85% -12.04% 67.57% -23.97% 9.85% -50.97% 4.26% 7.16%
Total Long-Term Assets $1.446B $1.359B $1.124B $883.5M $868.8M $720.9M $626.4M $766.6M $538.6M $511.9M $362.2M $292.0M $253.0M $262.8M $233.4M $291.4M $350.2M $349.4M
YoY Change 6.42% 20.95% 27.2% 1.68% 20.53% 15.08% -18.29% 42.34% 5.22% 41.33% 24.04% 15.42% -3.73% 12.6% -19.9% -16.79% 0.23%
Total Assets $2.749B $2.520B $2.089B $1.665B $1.564B $1.355B $1.215B $1.125B $877.5M $880.9M $669.2M $623.8M $566.4M $596.6M $612.6M $595.5M $630.1M $641.0M
YoY Change
Accounts Payable $205.8M $153.3M $125.2M $118.8M $95.34M $80.11M $68.05M $52.69M $52.60M $51.90M $40.30M $53.20M $43.80M $57.20M $57.10M $54.50M $47.50M $41.60M
YoY Change 34.25% 22.5% 5.37% 24.59% 19.0% 17.73% 29.15% 0.18% 1.35% 28.78% -24.25% 21.46% -23.43% 0.18% 4.77% 14.74% 14.18%
Accrued Expenses $207.6M $190.2M $142.0M $114.9M $111.7M $90.71M $76.65M $71.82M $54.40M $62.10M $43.50M $50.90M $10.00M $20.30M $12.80M
YoY Change 9.1% 33.95% 23.61% 2.86% 23.15% 18.34% 6.73% 32.02% -12.4% 42.76% -14.54% 409.0% -50.74% 58.59%
Deferred Revenue
YoY Change
Short-Term Debt $86.47M $43.79M $60.43M $4.891M $0.00 $0.00 $0.00 $15.69M $11.60M $8.500M $5.000M $500.0K $3.200M $2.600M $30.50M $50.00M $113.4M $137.3M
YoY Change 97.47% -27.54% 1135.6% -100.0% 35.27% 36.47% 70.0% 900.0% -84.38% 23.08% -91.48% -39.0% -55.91% -17.41%
Long-Term Debt Due $179.3M $150.2M $131.9M $122.1M $75.65M $88.03M $59.30M $27.50M $24.10M $30.80M $43.20M $22.10M $21.50M $13.30M
YoY Change 19.42% 13.86% 8.02% 61.43% -14.07% 48.47% 115.63% 14.1% -21.75% -28.7% 95.48% 2.79% 61.65%
Total Short-Term Liabilities $947.6M $779.9M $671.4M $525.5M $432.9M $359.0M $290.8M $226.6M $211.0M $223.3M $181.2M $178.0M $159.9M $190.2M $160.6M $178.2M $243.0M $267.0M
YoY Change 21.5% 16.16% 27.75% 21.39% 20.59% 23.47% 28.33% 7.39% -5.51% 23.23% 1.8% 11.32% -15.93% 18.43% -9.88% -26.67% -8.99%
Long-Term Debt $447.1M $474.6M $411.2M $254.4M $269.4M $171.1M $161.3M $109.1M $63.90M $66.40M $51.60M $35.00M $52.50M $72.60M $145.2M $148.4M $113.6M $89.70M
YoY Change -5.79% 15.42% 61.6% -5.54% 57.45% 6.09% 47.8% 70.74% -3.77% 28.68% 47.43% -33.33% -27.69% -50.0% -2.16% 30.63% 26.64%
Other Long-Term Liabilities $64.22M $60.52M $41.34M $28.65M $30.33M $29.12M $21.32M $89.84M $89.10M $92.50M $67.90M $73.70M $56.50M $51.90M $500.0K
YoY Change 6.13% 46.41% 44.28% -5.53% 4.13% 36.6% -76.27% 0.83% -3.68% 36.23% -7.87% 30.44% 8.86% 10280.0%
Total Long-Term Liabilities $511.3M $535.1M $452.5M $283.1M $299.7M $200.2M $182.6M $198.9M $153.0M $158.9M $119.5M $108.7M $109.0M $124.5M $145.7M $148.4M $113.6M $89.70M
YoY Change -4.44% 18.25% 59.85% -5.54% 49.69% 9.65% -8.23% 30.03% -3.71% 32.97% 9.94% -0.28% -12.45% -14.55% -1.82% 30.63% 26.64%
Total Liabilities $2.208B $2.017B $1.668B $1.297B $1.204B $1.018B $885.5M $735.4M $555.3M $635.9M $450.6M $426.2M $378.4M $426.7M $414.2M $442.2M $466.6M $454.2M
YoY Change 9.46% 20.94% 28.58% 7.68% 18.3% 14.98% 20.41% 32.44% -12.67% 41.12% 5.73% 12.63% -11.32% 3.02% -6.33% -5.23% 2.73%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003
Basic Shares Outstanding
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $4.4526 Billion

About

Formula Systems (1985) Ltd. engages in the provision of software solutions and Information Technology professional services. The Company, through its directly held subsidiary and affiliated companies, is engaged in providing software solutions and services, software product marketing and support, computer infrastructure and integration solutions, and learning and integration. The firm operates through two segments: software services and IT professional services. The software services segment develops markets, sells and supports an application platform, software applications, business and process integration solutions, and related services. The IT professional services segment offers IT services in the areas of infrastructure design and delivery, application development, technology planning and implementation services, communications services and solutions, as well as supplemental outsourcing services.

Industry: Services-Computer Programming Services Peers: Hub Cyber Security Ltd